[FIMACOR] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 29.9%
YoY- 68.65%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 160,680 152,188 138,148 80,328 84,268 66,112 71,016 14.57%
PBT 31,564 36,488 31,880 23,132 15,716 7,784 8,920 23.43%
Tax -8,208 -10,320 -8,664 -5,188 -5,076 -2,668 -2,756 19.93%
NP 23,356 26,168 23,216 17,944 10,640 5,116 6,164 24.84%
-
NP to SH 24,440 26,168 23,216 17,944 10,640 5,116 6,164 25.79%
-
Tax Rate 26.00% 28.28% 27.18% 22.43% 32.30% 34.28% 30.90% -
Total Cost 137,324 126,020 114,932 62,384 73,628 60,996 64,852 13.31%
-
Net Worth 202,851 184,580 159,529 144,109 131,453 116,614 112,801 10.27%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 202,851 184,580 159,529 144,109 131,453 116,614 112,801 10.27%
NOSH 81,466 81,672 80,165 77,478 77,325 75,235 30,820 17.57%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.54% 17.19% 16.81% 22.34% 12.63% 7.74% 8.68% -
ROE 12.05% 14.18% 14.55% 12.45% 8.09% 4.39% 5.46% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 197.23 186.34 172.33 103.68 108.98 87.87 230.42 -2.55%
EPS 30.00 32.04 28.96 23.16 13.76 6.80 20.00 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.26 1.99 1.86 1.70 1.55 3.66 -6.21%
Adjusted Per Share Value based on latest NOSH - 77,478
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 65.51 62.05 56.33 32.75 34.36 26.96 28.96 14.56%
EPS 9.96 10.67 9.47 7.32 4.34 2.09 2.51 25.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8271 0.7526 0.6504 0.5876 0.536 0.4755 0.4599 10.27%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.16 2.46 1.88 1.40 1.05 1.10 0.81 -
P/RPS 1.10 1.32 1.09 1.35 0.96 1.25 0.35 21.01%
P/EPS 7.20 7.68 6.49 6.04 7.63 16.18 4.05 10.05%
EY 13.89 13.02 15.40 16.54 13.10 6.18 24.69 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.09 0.94 0.75 0.62 0.71 0.22 25.73%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 15/08/07 18/08/06 09/09/05 26/08/04 31/07/03 26/08/02 25/09/01 -
Price 2.24 2.50 1.93 1.41 1.15 1.15 0.78 -
P/RPS 1.14 1.34 1.12 1.36 1.06 1.31 0.34 22.32%
P/EPS 7.47 7.80 6.66 6.09 8.36 16.91 3.90 11.43%
EY 13.39 12.82 15.01 16.43 11.97 5.91 25.64 -10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.11 0.97 0.76 0.68 0.74 0.21 27.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment